Forecast Worksheet:

Jason
Baker
(42)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 62):
$132,300

Lifetime Annual Income

(@ 62):
$13,068

Survivor Benefit - Paid to Beneficiaries Upon Death

(Survivor benefit can be accelerated if needed for critical illness)

Starting at

$58,128

-

Up to $159,865

Lifetime Forecast

Total contributions over

20 years:
$84,000

Annual tax-free income:

$13,068

Total tax-free revenue received over

33 years:
$431,244

Your survivor benefit at the age of

95

is:

$78,071

Summary

Money received from income stream:

$431,244

Survivor benefit paid to your beneficiaries:

+ $78,071

Total Received

= $509,315

Total Contributions

- $84,000

Lifetime Tax-Free Net Yield

$425,315

*All figures are projected and not guaranteed, are based on approval, a full illustration of benefits will be provided at that time.
*Applicant can stop contributions before/after projected age which will affect change amounts accordingly. Projections are based on max-funding.

Forecast Date:

August 2, 2023

TP:

1287.00

Prepared by